| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $1.4B | — | -10.6% |
| Op. Income | $280M | — | $487M | — | -42.5% |
| Gross Margin | 80.7% | — | 83.5% | — | -2.8pp |
| Net Margin | 17.1% | — | 26.6% | — | -9.4pp |
| EPS (Diluted) | $2.35 | — | $4.06 | — | -42.1% |
| Free Cash Flow | $359M | — | $278M | — | 29.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $248M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $14M |
| General & Administrative | $447M |
| SG&A Expenses | $461M |
| Other Expenses | $298M |
| Operating Expenses | $759M |
| Cost & Expenses | $1.0B |
| OPERATING INCOME | $280M |
| Interest Income | $1.0B |
| Interest Expense | $111M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $280M |
| Income Tax Expense | $59M |
| Net Income from Continuing Ops | $221M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $221M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $211M |
| D&A | $43M |
| EBIT | $280M |
| EBITDA | $323M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $248M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $14M |
| General & Administrative | $447M |
| SG&A Expenses | $461M |
| Other Expenses | $298M |
| Operating Expenses | $759M |
| Cost & Expenses | $1.0B |
| OPERATING INCOME | $280M |
| Interest Income | $1.0B |
| Interest Expense | $111M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $280M |
| Income Tax Expense | $59M |
| Net Income from Continuing Ops | $221M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $221M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $211M |
| D&A | $43M |
| EBIT | $280M |
| EBITDA | $323M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $221M |
| Depreciation & Amortization | $43M |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | -$31M |
| Other Non-Cash Items | $266M |
| Change in Working Capital | -$130M |
| OPERATING CASH FLOW | $381M |
| Capital Expenditure | -$21M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$2.3B |
| Sales/Maturities of Investments | $1.6B |
| Other Investing Activities | -$1.6B |
| NET CASH FROM INVESTING | -$2.3B |
| Net Debt Issuance | -$1.8B |
| Common Stock Repurchased | -$77M |
| Common Dividends Paid | -$145M |
| Other Financing Activities | $4.0B |
| NET CASH FROM FINANCING | $1.9B |
| FREE CASH FLOW | $359M |
| Net Change in Cash | $5M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $263M |
| Short-Term Investments | $3.3B |
| Net Receivables | $593M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $4.2B |
| PP&E (Net) | $227M |
| Goodwill | $538M |
| Intangible Assets | $22M |
| Long-Term Investments | $26.3B |
| Tax Assets | $81M |
| Other Non-Current Assets | $1.3B |
| TOTAL NON-CURRENT ASSETS | $28.4B |
| TOTAL ASSETS | $32.6B |
| Account Payables | $0 |
| Short-Term Debt | $995M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $27.3B |
| TOTAL CURRENT LIABILITIES | $28.5B |
| Long-Term Debt | $701M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$24M |
| TOTAL NON-CURRENT LIABILITIES | $835M |
| TOTAL LIABILITIES | $29.4B |
| Common Stock | $937.0K |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | $2.1B |
| Treasury Stock | -$141M |
| Accum. Other Comp. Income | $42M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.2B |
| TOTAL LIABILITIES & EQUITY | $32.6B |
| Total Debt | $1.9B |
| Net Debt | $1.6B |